investorscraft@gmail.com

Intrinsic ValueZhong Hua International Holdings Limited (1064.HK)

Previous CloseHK$0.06
Intrinsic Value
Upside potential
Previous Close
HK$0.06

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Zhong Hua International Holdings Limited operates as a specialized real estate investment and development company focused exclusively on Mainland China. Its core revenue model is derived from generating rental income and managing capital appreciation from a highly concentrated portfolio of investment properties, primarily located in Chongqing and Guangzhou. The company functions within the highly competitive and cyclical Chinese property sector, characterized by significant regulatory oversight and economic sensitivity. Its market position is that of a niche, small-cap player with a minimal asset base, lacking the scale and diversification of major mainland developers. This focused strategy limits its revenue streams but provides deep exposure to specific commercial real estate submarkets. The company's operational scope is narrow, with activities segmented into Property Investment and Corporate functions, reflecting a simplified business structure aimed at asset holding and management rather than active development.

Revenue Profitability And Efficiency

The company reported revenue of HKD 28.5 million, indicating a very modest operational scale. Profitability was severely challenged, with a net loss of HKD 46.1 million. This negative result, coupled with negative operating cash flow of HKD 16.0 million, points to significant inefficiencies and an inability to generate positive earnings or cash from its core property holdings during the period.

Earnings Power And Capital Efficiency

Earnings power is currently negative, as evidenced by a diluted EPS of -HKD 0.06. The absence of capital expenditures suggests a non-expansionary stance and a lack of investment in new income-generating assets. The company's operations consumed cash, indicating poor capital efficiency and an inability to convert its asset base into sustainable profits or positive cash flows.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with HKD 63.6 million in cash and no debt, providing a cushion against operational losses. This debt-free status and substantial cash reserves relative to its market cap are positive indicators of short-term financial stability, though the consistent cash burn from operations remains a primary concern for long-term viability.

Growth Trends And Dividend Policy

Recent financial performance does not indicate positive growth trends, with the company reporting a net loss. Reflecting this challenging financial position and likely to conserve cash, the company maintained a dividend per share of HKD 0.00, demonstrating a non-existent dividend policy that aligns with its current lack of profitability.

Valuation And Market Expectations

With a market capitalization of approximately HKD 68.4 million, the market valuation is modest. A beta of 0.236 suggests the stock has been significantly less volatile than the broader market, which may reflect its small size, limited trading liquidity, and its current status as a non-earning entity with a concentrated, static asset portfolio.

Strategic Advantages And Outlook

The company's primary strategic advantage is its unleveraged balance sheet, providing flexibility. However, its outlook is constrained by its small scale, lack of profitability, and exposure to the cyclical Chinese real estate market. Its future is dependent on its ability to monetize its existing assets or secure new strategic opportunities to improve returns.

Sources

Public Filings (HKEX)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount